1.512
Revenue₹B
4.535
4.791
5.069
5.246
5.519
5.634
5.802
5.904
6.076
6.410
1.559
3.04%
3.74%
12
6.90
Revenue growth%
21.77
22.32
24.18
22.30
20.15
19.37
21.57
22.62
21.42
22.87
16.18
21.57
22.04
59
10.38
Gross margin%
7.05
4.20
5.78
6.57
5.84
7.69
8.85
8.95
9.03
6.85
18.15
8.85
6.95
31
15.80
Operating margin%
32.36
31.53
31.02
32.54
32.37
31.48
30.60
29.87
28.73
31.30
19.65
30.60
31.39
29
26.11
Net margin%
19.29
19.94
20.01
18.73
17.91
15.68
14.14
11.86
10.40
11.09
24.98
11.86
16.80
75
29.49
P/E ratio (avg)x
25.58
27.05
29.24
29.75
27.16
29.43
31.54
30.92
27.07
27.43
29.63
29.43
28.33
83
10.33
EV/EBITx
27.24
27.26
32.25
32.95
35.67
38.30
41.69
40.87
44.69
43.97
25.89
41.69
36.99
28
27.37
FCF yield (avg)%
29.51
27.27
28.46
29.76
27.26
27.71
24.95
25.71
25.48
22.98
7.44
25.48
27.26
87
8.62
FCF margin%
7.19
6.34
3.45
0.94
0.40
0.40
0.40
0.40
1.62
0.40
19.32
0.40
0.67
36
1.738
FCF / Net incomex
0.312
0.301
0.312
0.326
0.303
0.261
0.284
0.305
0.266
0.266
1.479
0.266
0.302
59
18.20
ROIC%
7.05
9.41
11.07
10.11
11.40
10.01
8.52
6.75
4.78
3.25
27.91
6.75
8.97
58
11.18
Return on equity%
3.27
4.39
7.36
7.10
8.94
10.84
13.76
14.55
15.10
17.81
14.42
14.55
9.89
91
16.96
Return on assets%
21.78
20.84
19.28
20.78
18.97
19.19
16.71
16.30
19.28
22.24
9.50
19.19
19.28
79
153.99
EPS₹
292.74
324.34
368.32
405.58
431.52
445.91
428.75
496.79
568.52
541.66
163.38
4.65%
6.17%
—
15.26
EPS growth%
19.68
20.05
17.97
20.70
17.93
15.51
14.48
12.41
12.10
12.36
9.89
12.41
16.72
94
699.17
Bookvalue per sh₹
729.15
651.68
730.93
700.18
672.84
624.25
706.06
735.86
671.45
632.76
623.39
(1.22%)
(1.30%)
—
395.99
FCF per share₹
894.48
984.51
1,065
1,235
1,191
1,317
1,404
1,446
1,449
1,555
612.10
5.48%
5.47%
—
221.52
Dividend per sh₹
185.36
221.42
231.42
225.98
248.82
267.21
278.74
285.30
303.71
333.43
690.15
6.03%
6.96%
—
24.70
Div yield (avg)%
10.85
8.66
5.92
4.86
6.82
7.01
5.03
3.26
4.27
3.06
13.04
4.27
5.47
22
17.49
Payout ratio%
12.23
9.87
9.76
7.61
9.64
8.59
6.87
9.60
12.08
11.00
17.48
9.60
9.70
62
4.367
Shares (diluted)M
6.535
7.040
7.564
8.821
10.02
11.92
13.19
13.93
16.44
19.36
4.322
14.07%
12.61%
9
2.74
Buyback yield%
15.66
13.12
14.32
14.91
16.36
17.86
17.10
19.84
22.60
23.77
3.27
19.84
16.73
59
0.253
D/E ratiox
0.609
0.696
0.791
0.768
0.841
0.999
0.977
0.988
1.162
1.152
1.409
0.999
0.909
46
0.826
Enterprise value₹B
0.778
0.785
0.816
0.971
0.989
1.127
1.200
1.216
1.326
1.520
1.594
8.97%
7.84%
49
3.004
LT debt₹B
6.093
6.330
6.551
7.310
6.945
6.466
6.286
6.923
6.506
7.040
4.595
0.27%
2.38%
88
Revenue
₹6.410B
3.74%
1.00×
Cost of revenue
₹4.357B
3.80%
1.01×
Operating expenses
₹645.1M
4.31%
1.06×
Goodwill & intangibles
15.58%
Spread over hurdle
(1.67%)